[CME] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CME] CME GROUP BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 417.86%
YoY- -82.05%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 9,159 3,993 14,865 50,819 81,884 36,345 57,968 -26.46%
PBT -2,216 -3,399 -3,129 990 1,577 -4,779 5,419 -
Tax 0 0 -127 -845 1,259 7,488 562 -
NP -2,216 -3,399 -3,256 145 2,836 2,709 5,981 -
-
NP to SH -2,216 -3,399 -3,256 145 808 -3,619 5,428 -
-
Tax Rate - - - 85.35% -79.84% - -10.37% -
Total Cost 11,375 7,392 18,121 50,674 79,048 33,636 51,987 -22.36%
-
Net Worth 28,800 31,199 32,256 35,538 35,355 34,807 27,097 1.02%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 28,800 31,199 32,256 35,538 35,355 34,807 27,097 1.02%
NOSH 39,999 40,000 19,086 19,106 19,111 19,230 18,433 13.77%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -24.19% -85.12% -21.90% 0.29% 3.46% 7.45% 10.32% -
ROE -7.69% -10.89% -10.09% 0.41% 2.29% -10.40% 20.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.90 9.98 77.88 265.97 428.46 188.99 314.47 -35.36%
EPS -5.54 -8.50 -17.06 0.76 4.23 -18.82 29.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.78 1.69 1.86 1.85 1.81 1.47 -11.21%
Adjusted Per Share Value based on latest NOSH - 19,106
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 0.87 0.38 1.42 4.85 7.81 3.47 5.53 -26.51%
EPS -0.21 -0.32 -0.31 0.01 0.08 -0.35 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0298 0.0308 0.0339 0.0337 0.0332 0.0259 1.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.05 0.09 0.10 0.06 0.10 0.15 0.23 -
P/RPS 0.22 0.90 0.13 0.02 0.02 0.08 0.07 21.01%
P/EPS -0.90 -1.06 -0.59 7.91 2.37 -0.80 0.78 -
EY -110.80 -94.42 -170.59 12.65 42.28 -125.46 128.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.12 0.06 0.03 0.05 0.08 0.16 -12.86%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 31/05/04 29/05/03 28/05/02 17/07/01 - -
Price 0.08 0.06 0.08 0.05 0.11 0.09 0.00 -
P/RPS 0.35 0.60 0.10 0.02 0.03 0.05 0.00 -
P/EPS -1.44 -0.71 -0.47 6.59 2.60 -0.48 0.00 -
EY -69.25 -141.63 -213.24 15.18 38.44 -209.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.08 0.05 0.03 0.06 0.05 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment